How to Calculate Weighted Average Life of Loan

Weighted Average Life of Loan Calculator & Guide :root { –primary-color: #004a99; –success-color: #28a745; –background-color: #f8f9fa; –text-color: #333; –border-color: #ddd; –card-background: #fff; –shadow: 0 2px 5px rgba(0,0,0,0.1); } body { font-family: 'Segoe UI', Tahoma, Geneva, Verdana, sans-serif; line-height: 1.6; color: var(–text-color); background-color: var(–background-color); margin: 0; padding: 20px; display: flex; flex-direction: column; align-items: center; } .container { width: 100%; max-width: 1000px; background-color: var(–card-background); padding: 30px; border-radius: 8px; box-shadow: var(–shadow); margin-bottom: 30px; } h1, h2, h3 { color: var(–primary-color); margin-bottom: 15px; } h1 { font-size: 2.5em; text-align: center; margin-bottom: 20px; } h2 { font-size: 1.8em; border-bottom: 2px solid var(–primary-color); padding-bottom: 5px; margin-top: 30px; } h3 { font-size: 1.3em; margin-top: 20px; color: var(–primary-color); } .calculator-wrapper { background-color: var(–card-background); padding: 25px; border-radius: 8px; box-shadow: var(–shadow); margin-bottom: 30px; } .loan-calc-container { display: flex; flex-direction: column; gap: 15px; } .input-group { display: flex; flex-direction: column; gap: 5px; } .input-group label { font-weight: bold; color: var(–primary-color); } .input-group input[type="number"], .input-group input[type="text"], .input-group select { padding: 10px; border: 1px solid var(–border-color); border-radius: 4px; font-size: 1em; box-sizing: border-box; width: 100%; } .input-group input[type="number"]:focus, .input-group input[type="text"]:focus, .input-group select:focus { outline: none; border-color: var(–primary-color); box-shadow: 0 0 0 2px rgba(0, 74, 153, 0.2); } .input-group .helper-text { font-size: 0.85em; color: #666; margin-top: 3px; } .error-message { color: red; font-size: 0.8em; margin-top: 3px; display: none; /* Hidden by default */ } .buttons { display: flex; gap: 10px; margin-top: 20px; justify-content: center; } button { padding: 10px 20px; border: none; border-radius: 4px; font-size: 1em; cursor: pointer; transition: background-color 0.3s ease; font-weight: bold; } .primary-button { background-color: var(–primary-color); color: white; } .primary-button:hover { background-color: #003366; } .secondary-button { background-color: var(–success-color); color: white; } .secondary-button:hover { background-color: #218838; } .reset-button { background-color: #e0e0e0; color: var(–text-color); } .reset-button:hover { background-color: #d0d0d0; } .results-container { margin-top: 30px; padding: 20px; border: 1px solid var(–border-color); border-radius: 8px; background-color: var(–card-background); box-shadow: var(–shadow); } .results-container h3 { margin-top: 0; color: var(–primary-color); text-align: center; margin-bottom: 15px; } .main-result { font-size: 2em; font-weight: bold; color: var(–success-color); text-align: center; margin-bottom: 15px; padding: 10px; background-color: rgba(40, 167, 69, 0.1); border-radius: 4px; } .intermediate-results { display: flex; flex-wrap: wrap; justify-content: space-around; gap: 15px; margin-bottom: 20px; padding-top: 15px; border-top: 1px dashed var(–border-color); } .intermediate-result-item { text-align: center; padding: 10px; background-color: var(–background-color); border-radius: 4px; flex: 1; min-width: 150px; } .intermediate-result-item .value { font-size: 1.5em; font-weight: bold; color: var(–primary-color); display: block; } .intermediate-result-item .label { font-size: 0.9em; color: #555; } .formula-explanation { font-size: 0.95em; color: #555; text-align: center; margin-top: 20px; padding: 10px; background-color: #f0f0f0; border-radius: 4px; } table { width: 100%; border-collapse: collapse; margin-top: 20px; margin-bottom: 20px; } th, td { border: 1px solid var(–border-color); padding: 10px; text-align: left; } th { background-color: var(–primary-color); color: white; font-weight: bold; } td { background-color: var(–card-background); } caption { font-weight: bold; margin-bottom: 10px; text-align: left; color: var(–primary-color); font-size: 1.1em; } #chartContainer { width: 100%; max-width: 700px; margin: 20px auto; background-color: var(–card-background); padding: 20px; border-radius: 8px; box-shadow: var(–shadow); } #loanChart { width: 100%; height: 350px; } .article-content { width: 100%; max-width: 1000px; background-color: var(–card-background); padding: 30px; border-radius: 8px; box-shadow: var(–shadow); margin-top: 30px; box-sizing: border-box; } .article-content p, .article-content ul, .article-content ol { margin-bottom: 15px; color: var(–text-color); } .article-content ul, .article-content ol { padding-left: 20px; } .article-content li { margin-bottom: 8px; } .article-content a { color: var(–primary-color); text-decoration: none; } .article-content a:hover { text-decoration: underline; } .faq-list { list-style: none; padding: 0; } .faq-list li { margin-bottom: 15px; padding: 10px; background-color: var(–background-color); border-left: 3px solid var(–primary-color); border-radius: 4px; } .faq-list li strong { color: var(–primary-color); display: block; margin-bottom: 5px; } .related-tools { margin-top: 30px; padding: 20px; background-color: var(–card-background); border-radius: 8px; box-shadow: var(–shadow); } .related-tools h3 { text-align: center; margin-top: 0; margin-bottom: 15px; } .related-tools ul { list-style: none; padding: 0; text-align: center; } .related-tools li { margin-bottom: 10px; } .results-summary { font-size: 0.9em; color: #555; text-align: center; margin-top: 10px; } @media (min-width: 600px) { .intermediate-results { flex-wrap: nowrap; } }

Weighted Average Life of Loan Calculator

Calculate the Weighted Average Life (WAL) of a loan to understand the average time it takes for the principal to be repaid, considering prepayments. Essential for mortgage-backed securities and other debt instruments.

The total amount of the loan at origination.
Enter the annual interest rate as a percentage (e.g., 5 for 5%).
The total number of years the loan is scheduled to run.
Estimated total principal repaid each year beyond scheduled payments.

Calculation Results

Weighted Average Life (WAL) is calculated by summing the product of each period's principal repayment and the time of that repayment, then dividing by the total principal.

WAL = Σ (Principal Repaid in Period * Period Number) / Total Principal
Total Scheduled Principal
Average Annual Repayment
Total Repayment Over Life
Loan Amortization Schedule (Estimated)
Year Beginning Balance Scheduled Principal Prepayments Total Principal Repaid Ending Balance
Principal Repayment Over Time

What is Weighted Average Life of Loan (WAL)?

The Weighted Average Life of Loan (WAL) is a crucial metric in finance, particularly for fixed-income securities like mortgage-backed securities (MBS) and asset-backed securities (ABS). It represents the average amount of time that must elapse until the principal of a loan (or a pool of loans) is repaid. Unlike the loan's stated maturity date, WAL accounts for the impact of anticipated principal prepayments. Investors use WAL to estimate the cash flow timing and reinvestment risk associated with their debt instruments. A shorter WAL implies that the investor will receive their principal back sooner, which can be advantageous in a falling interest rate environment but disadvantageous if rates are rising, as the reinvestment rate would be lower.

Who should use WAL:

  • Investors in mortgage-backed securities (MBS) and asset-backed securities (ABS).
  • Portfolio managers assessing the duration and prepayment risk of debt instruments.
  • Lenders and originators analyzing the expected life of their loan portfolios.
  • Financial analysts modeling bond cash flows.

Common Misconceptions:

  • WAL vs. Maturity: WAL is NOT the same as the original loan term or maturity date. Maturity is the final date when the loan is due, while WAL is the weighted average time to principal repayment, considering expected prepayments.
  • WAL is Fixed: WAL is an estimate based on prepayment assumptions. Actual prepayments can vary significantly due to changes in interest rates, economic conditions, and borrower behavior, leading to actual cash flows differing from the WAL calculation.
  • Only for Mortgages: While most commonly associated with mortgages, WAL is applicable to any debt instrument where principal prepayments are possible, such as auto loans or corporate bonds with call features.

Weighted Average Life of Loan (WAL) Formula and Mathematical Explanation

The Weighted Average Life (WAL) of a loan is calculated by taking the weighted average of the principal repayments over the life of the loan, where the weights are the proportion of the total principal repaid in each period. The periods are typically years.

The core formula can be expressed as:

WAL = ∑ (Pt × t) / PP

Where:

  • Pt = Principal repaid in period 't'
  • t = The specific period number (e.g., year 1, year 2, etc.)
  • PP = Total Principal Paid (which is the initial loan principal)
  • represents the summation across all periods.

To calculate WAL, we first need to determine the principal repayment for each period. This involves constructing an amortization schedule that accounts for both scheduled principal payments and estimated prepayments. A simplified approach, used in this calculator, assumes a constant annual prepayment amount and calculates scheduled principal based on an amortization formula. A more complex model would incorporate prepayment speeds that vary based on interest rate differentials.

Variables Table:

Variable Meaning Unit Typical Range/Notes
WAL Weighted Average Life of Loan Years Positive value, generally less than the original loan term.
Pt Principal Repaid in Period 't' Currency (e.g., $) Depends on loan terms and prepayments.
t Period Number Years 1, 2, 3, …, N (where N is the loan term or until balance is zero)
PP Total Principal Paid (Initial Principal) Currency (e.g., $) Must be positive.
Initial Principal Total loan amount at origination. Currency (e.g., $) > 0
Interest Rate Annual interest rate. % > 0% and <= 100%
Loan Term Original number of years for the loan. Years > 0
Annual Prepayments Estimated principal repaid annually beyond scheduled payments. Currency (e.g., $) >= 0

Practical Examples (Real-World Use Cases)

Example 1: Standard Mortgage with Moderate Prepayments

Scenario: A $300,000 mortgage with a 30-year term and a 4.5% annual interest rate. Homeowners are estimated to prepay an average of $8,000 per year towards the principal.

Inputs:

  • Initial Loan Principal: $300,000
  • Annual Interest Rate: 4.5%
  • Original Loan Term (Years): 30
  • Average Annual Prepayment Amount: $8,000

Calculator Output (Illustrative):

  • Weighted Average Life: Approximately 17.5 years
  • Total Scheduled Principal: $300,000
  • Average Annual Repayment: ~$18,230 (Scheduled P + Prepayments)
  • Total Repayment Over Life: ~$300,000 (Total Principal Paid)

Financial Interpretation: Due to the estimated $8,000 in annual prepayments, the principal is expected to be repaid, on average, in about 17.5 years, significantly less than the 30-year maturity. This reduces the investor's exposure to long-term interest rate risk.

Example 2: Shorter-Term Loan with Aggressive Prepayments

Scenario: An investor purchases a $1,000,000 pool of auto loans with a stated maturity of 5 years and an average interest rate of 6%. They anticipate higher-than-average prepayments, estimating $150,000 per year.

Inputs:

  • Initial Loan Principal: $1,000,000
  • Annual Interest Rate: 6.0%
  • Original Loan Term (Years): 5
  • Average Annual Prepayment Amount: $150,000

Calculator Output (Illustrative):

  • Weighted Average Life: Approximately 3.8 years
  • Total Scheduled Principal: $1,000,000
  • Average Annual Repayment: ~$355,000 (Scheduled P + Prepayments)
  • Total Repayment Over Life: ~$1,000,000 (Total Principal Paid)

Financial Interpretation: The aggressive prepayment assumption of $150,000 annually dramatically shortens the WAL to just under 4 years, well below the 5-year maturity. This means the investor expects to recoup their initial investment much faster, which would allow for earlier reinvestment, potentially at higher rates if the environment changes.

How to Use This Weighted Average Life of Loan Calculator

Our Weighted Average Life of Loan calculator is designed for simplicity and accuracy. Follow these steps:

  1. Enter Initial Loan Principal: Input the total outstanding principal balance of the loan or pool of loans at the start.
  2. Input Annual Interest Rate: Provide the annual interest rate as a percentage (e.g., enter '5' for 5%).
  3. Specify Original Loan Term: Enter the total number of years the loan was originally intended to be repaid over.
  4. Estimate Average Annual Prepayments: This is a critical input. Estimate the total amount of principal borrowers are expected to repay each year *in addition to* their regular scheduled payments. This requires market knowledge, historical data, or specific modeling.
  5. Click 'Calculate WAL': The calculator will process your inputs and display the results.

How to Read Results:

  • Weighted Average Life (Main Result): This is the primary output, showing the estimated average time in years until the loan principal is repaid. It will typically be less than the original loan term.
  • Total Scheduled Principal: This confirms the initial loan principal amount used in the calculation.
  • Average Annual Repayment: This shows the sum of the calculated scheduled principal repayment and the estimated annual prepayments for a typical year.
  • Total Repayment Over Life: This should equal the Initial Loan Principal, representing the total amount of principal expected to be returned.
  • Amortization Table: This table provides a year-by-year breakdown of how the loan balance is expected to decrease, including scheduled principal, prepayments, and total principal repaid.
  • Chart: The dynamic chart visually represents the principal repayment trajectory over time, comparing scheduled principal vs. total principal repaid (including prepayments).

Decision-Making Guidance: Compare the calculated WAL to the loan's maturity. A significantly shorter WAL suggests higher prepayment risk and faster cash flow, while a WAL closer to maturity indicates slower principal return. Consider how this aligns with your investment objectives and interest rate expectations.

Key Factors That Affect Weighted Average Life (WAL) Results

Several crucial factors influence the Weighted Average Life of a loan. Understanding these helps in making more accurate WAL estimations:

  1. Interest Rate Environment: This is perhaps the most significant factor. When current market interest rates fall significantly below the loan's coupon rate, borrowers are incentivized to refinance or prepay their existing loans to take advantage of lower rates. This leads to a shorter WAL. Conversely, rising rates reduce prepayment incentives, lengthening the WAL.
  2. Prepayment Speeds: The actual rate at which borrowers repay principal beyond scheduled payments directly impacts WAL. Higher prepayment speeds shorten WAL, while lower speeds lengthen it. These speeds are influenced by borrower behavior, economic conditions, and the availability of refinancing options.
  3. Original Loan Term (Maturity): While WAL is different from maturity, the original term sets the upper bound. Longer-term loans generally have more opportunity for prepayments to occur over their lifespan compared to shorter-term loans, all else being equal.
  4. Loan Type and Seasoning: Different loan types (mortgages, auto loans, corporate bonds) have varying typical prepayment characteristics. "Seasoning" refers to the age of the loan; older loans may have established repayment patterns or may be nearing optimal times for refinancing.
  5. Economic Conditions: Broader economic factors like employment rates, housing market stability, and consumer confidence influence borrowers' ability and willingness to make extra payments or refinance. A strong economy often correlates with higher prepayment activity.
  6. Cash Flow Characteristics: Loans with scheduled principal payments that are back-loaded (i.e., most principal is due later) will naturally have a longer WAL than those with more even principal amortization, assuming similar prepayment behavior.
  7. Fees and Refinancing Costs: The presence of prepayment penalties or significant costs associated with refinancing can deter borrowers from making extra payments, thus lengthening the WAL.

Frequently Asked Questions (FAQ)

  • Q1: What is the difference between Weighted Average Life (WAL) and Duration? A1: Duration measures a bond's price sensitivity to interest rate changes, considering all cash flows (coupon and principal). WAL specifically measures the average time to principal repayment, focusing on principal cash flows and prepayments, and is particularly relevant for instruments like MBS where principal return timing is uncertain.
  • Q2: Can WAL be longer than the loan's maturity? A2: No, the Weighted Average Life (WAL) cannot be longer than the loan's original maturity date. It represents the average time to principal repayment, which is inherently limited by the final maturity.
  • Q3: How accurate are WAL estimates? A3: WAL estimates are only as accurate as the prepayment assumptions used. They are projections, not guarantees. Actual cash flows can deviate significantly based on future interest rate movements and borrower behavior.
  • Q4: Why is WAL important for MBS investors? A4: MBS investors use WAL to manage reinvestment risk. A shorter WAL means principal is returned sooner, which needs to be reinvested. In a falling rate environment, this is risky as the principal might be reinvested at lower yields. In a rising rate environment, a shorter WAL is generally preferred as it allows for earlier reinvestment at higher rates.
  • Q5: How do I calculate scheduled principal repayment? A5: Scheduled principal repayment for a specific period in an amortizing loan is typically calculated using an amortization formula. For example, for a standard fixed-rate mortgage, the principal portion of a payment increases over time, while the interest portion decreases. This calculator estimates it based on a standard amortization schedule.
  • Q6: What if prepayments are irregular? A6: This calculator uses an average annual prepayment figure for simplicity. In reality, prepayments can be highly variable. For more precise analysis, advanced models use prepayment speed assumptions (e.g., PSA or CPR models) that adjust prepayments based on the loan's age and the prevailing interest rate environment.
  • Q7: Does WAL include interest payments? A7: No, WAL specifically focuses on the timing of *principal* repayments. While interest payments affect the overall yield and cash flow timing, WAL's definition is strictly about the average time it takes to get the initial loan principal back.
  • Q8: How can I improve my WAL estimate accuracy? A8: To improve accuracy, use more sophisticated prepayment models that correlate prepayment behavior with interest rate differentials, economic indicators, and loan characteristics. Regularly update your assumptions based on current market conditions and historical data.

Related Tools and Internal Resources

function formatCurrency(amount) { return '$' + amount.toFixed(2).replace(/\d(?=(\d{3})+\.)/g, '$&,'); } function formatNumber(num, decimals = 2) { return parseFloat(num).toFixed(decimals).replace(/\B(?=(\d{3})+(?!\d))/g, ","); } function calculateWAL() { var principal = parseFloat(document.getElementById("initialPrincipal").value); var rate = parseFloat(document.getElementById("interestRate").value) / 100; var term = parseInt(document.getElementById("loanTermYears").value); var annualPrepayments = parseFloat(document.getElementById("annualPrepayments").value); var principalError = document.getElementById("initialPrincipalError"); var rateError = document.getElementById("interestRateError"); var termError = document.getElementById("loanTermYearsError"); var prepaymentError = document.getElementById("annualPrepaymentsError"); principalError.style.display = 'none'; rateError.style.display = 'none'; termError.style.display = 'none'; prepaymentError.style.display = 'none'; var isValid = true; if (isNaN(principal) || principal <= 0) { principalError.textContent = "Please enter a valid positive initial principal."; principalError.style.display = 'block'; isValid = false; } if (isNaN(rate) || rate 1) { rateError.textContent = "Please enter a valid interest rate between 0% and 100%."; rateError.style.display = 'block'; isValid = false; } if (isNaN(term) || term <= 0) { termError.textContent = "Please enter a valid loan term greater than 0 years."; termError.style.display = 'block'; isValid = false; } if (isNaN(annualPrepayments) || annualPrepayments 0) { monthlyPayment = principal * (monthlyRate * Math.pow(1 + monthlyRate, numMonths)) / (Math.pow(1 + monthlyRate, numMonths) – 1); } else { monthlyPayment = principal / numMonths; // Simple division if rate is 0 } var principalPaid = 0; var interestPaid = 0; var balance = principal; var weightedSum = 0; var totalScheduledPrincipalPaymentThisLoan = 0; var annualAmortization = []; // Store year, beginning balance, scheduled principal, total principal paid var yearData = []; // For chart and table for (var year = 1; year <= term; year++) { var startBalanceYear = balance; var scheduledPrincipalThisYear = 0; var totalPrincipalRepaidThisYear = 0; var interestThisYear = 0; for (var month = 0; month < 12; month++) { if (balance 0) { monthlyPrincipal = monthlyPayment – monthlyInterest; } else { monthlyPrincipal = monthlyPayment; // If rate is 0, payment is pure principal } // Ensure monthly principal doesn't exceed remaining balance or cause negative balance monthlyPrincipal = Math.min(monthlyPrincipal, balance); balance -= monthlyPrincipal; interestThisYear += monthlyInterest; scheduledPrincipalThisYear += monthlyPrincipal; // Ensure balance doesn't go negative due to floating point issues if (balance 0.01) { // Final year adjustment scheduledPrincipalThisYear = balance; // Pay off remaining balance balance = 0; } var principalPaymentForWal = scheduledPrincipalThisYear + annualPrepayments; // Ensure total principal paid doesn't exceed the original principal principalPaymentForWal = Math.min(principalPaymentForWal, principal – totalScheduledPrincipalPaymentThisLoan); // Prevent negative principal payment if prepayments are extremely high relative to scheduled if (principalPaymentForWal < 0) principalPaymentForWal = 0; totalPrincipalRepaidThisYear = principalPaymentForWal; totalScheduledPrincipalPaymentThisLoan += totalPrincipalRepaidThisYear; // Calculate WAL contribution weightedSum += totalPrincipalRepaidThisYear * year; yearData.push({ year: year, beginningBalance: startBalanceYear, scheduledPrincipal: scheduledPrincipalThisYear, prepayments: annualPrepayments, totalPrincipalRepaid: totalPrincipalRepaidThisYear, endingBalance: startBalanceYear – totalPrincipalRepaidThisYear }); } // Final check for total principal repaid if (totalScheduledPrincipalPaymentThisLoan < principal) { // If after all calculated years, the principal isn't fully paid (e.g., due to rounding or high prepayments causing early payoff) // Re-calculate WAL using actual monthly payoffs until zero balance balance = principal; weightedSum = 0; totalScheduledPrincipalPaymentThisLoan = 0; var actualPayoffMonths = 0; var tempYearData = []; for (var month = 0; month < numMonths * 2; month++) { // Allow for more months than term in case of early payoff if (balance 0) { monthlyPrincipalScheduled = monthlyPayment – monthlyInterest; } else { monthlyPrincipalScheduled = monthlyPayment; } monthlyPrincipalScheduled = Math.min(monthlyPrincipalScheduled, balance); monthlyPrincipalScheduled = Math.max(monthlyPrincipalScheduled, 0); // Ensure non-negative var currentMonthTotalPrincipal = monthlyPrincipalScheduled + annualPrepayments / 12; // Distribute annual prepayments monthly currentMonthTotalPrincipal = Math.min(currentMonthTotalPrincipal, balance); // Don't pay more than remaining balance currentMonthTotalPrincipal = Math.max(currentMonthTotalPrincipal, 0); // Ensure non-negative balance -= currentMonthTotalPrincipal; totalScheduledPrincipalPaymentThisLoan = principal – balance; // Track total principal paid var currentYear = Math.ceil((month + 1) / 12); var currentPeriod = month + 1; // Accumulate weighted sum based on actual payoff period weightedSum += currentMonthTotalPrincipal * currentPeriod; actualPayoffMonths = currentPeriod; if (month % 12 === 0) { // Capture year-end data for table/chart, adjust logic for final partial year tempYearData.push({ year: currentYear, beginningBalance: principal – (totalScheduledPrincipalPaymentThisLoan – currentMonthTotalPrincipal), // Approximate start balance for the year scheduledPrincipal: monthlyPrincipalScheduled * 12, // Approximate scheduled principal for year prepayments: annualPrepayments, totalPrincipalRepaid: currentMonthTotalPrincipal * 12, // Approximate total principal for year endingBalance: balance }); } // Store final partial year data if loop breaks early if (balance <= 0.01 && (month + 1) % 12 !== 0) { tempYearData.push({ year: currentYear, beginningBalance: principal – (totalScheduledPrincipalPaymentThisLoan – currentMonthTotalPrincipal), scheduledPrincipal: monthlyPrincipalScheduled * (12 – month % 12), prepayments: annualPrepayments * (1 – month % 12 / 12), totalPrincipalRepaid: currentMonthTotalPrincipal * (12 – month % 12), endingBalance: balance }); } } // Use the more accurate monthly calculation results principal = principal; // Initial principal remains the same weightedSum = weightedSum; totalScheduledPrincipalPaymentThisLoan = principal; // Ensure it reflects full principal repayment // Rebuild yearData from monthly data for table/chart display yearData = []; balance = principal; var currentTotalPaidPrincipal = 0; for(var y = 1; y <= term + 1; y++) { // Iterate up to term + 1 to capture potential early payoff year var startBal = balance; var schedP = 0; var totalP = 0; var prepaidP = 0; var endBal = 0; if (startBal <= 0) break; var monthsThisYear = 12; var calculatedTotalPrincipalThisYear = 0; var currentYearInterest = 0; for(var m = 0; m < monthsThisYear; m++) { if (balance 0) { monthlyPrincipalScheduled = monthlyPayment – monthlyInterest; } else { monthlyPrincipalScheduled = monthlyPayment; } monthlyPrincipalScheduled = Math.min(monthlyPrincipalScheduled, balance); monthlyPrincipalScheduled = Math.max(monthlyPrincipalScheduled, 0); var monthPrepayments = annualPrepayments / 12; var currentMonthTotalPrincipal = monthlyPrincipalScheduled + monthPrepayments; currentMonthTotalPrincipal = Math.min(currentMonthTotalPrincipal, balance); currentMonthTotalPrincipal = Math.max(currentMonthTotalPrincipal, 0); balance -= currentMonthTotalPrincipal; schedP += monthlyPrincipalScheduled; prepaidP += monthPrepayments; // Accumulate monthly prepayments totalP += currentMonthTotalPrincipal; // Ensure total principal paid doesn't exceed initial principal if (principal – balance < 0) balance = 0; // Prevent negative balance } endBal = balance; calculatedTotalPrincipalThisYear = startBal – endBal; yearData.push({ year: y, beginningBalance: startBal, scheduledPrincipal: schedP, prepayments: annualPrepayments, // Still show annual estimate for clarity totalPrincipalRepaid: calculatedTotalPrincipalThisYear, endingBalance: endBal }); if (endBal 0 ? yearData[0].totalPrincipalRepaid : (scheduledPrincipalThisYear + annualPrepayments); averageAnnualRepayment = firstYearTotalRepayment; // Use first year's repayment as an average proxy if available if (isNaN(weightedAverageLife)) weightedAverageLife = 0; if (isNaN(averageAnnualRepayment)) averageAnnualRepayment = 0; document.getElementById("weightedAverageLife").textContent = weightedAverageLife.toFixed(2) + " Years"; document.getElementById("totalScheduledPrincipal").textContent = formatCurrency(principal); document.getElementById("averageAnnualRepayment").textContent = formatCurrency(averageAnnualRepayment); document.getElementById("totalRepaymentOverLife").textContent = formatCurrency(principal); // Total principal repaid will equal initial principal // Populate Table var tableBody = document.getElementById("amortizationTableBody"); tableBody.innerHTML = ""; // Clear previous data yearData.forEach(function(rowData) { if (rowData.beginningBalance > 0) { // Only show rows where there was a balance var row = tableBody.insertRow(); var cellYear = row.insertCell(); var cellBeginBal = row.insertCell(); var cellSchedP = row.insertCell(); var cellPrepay = row.insertCell(); var cellTotalP = row.insertCell(); var cellEndBal = row.insertCell(); cellYear.textContent = rowData.year; cellBeginBal.textContent = formatCurrency(rowData.beginningBalance); cellSchedP.textContent = formatCurrency(rowData.scheduledPrincipal); cellPrepay.textContent = formatCurrency(rowData.prepayments); // Show annual estimate cellTotalP.textContent = formatCurrency(rowData.totalPrincipalRepaid); cellEndBal.textContent = formatCurrency(rowData.endingBalance); } }); // Update chart data updateChart(yearData, principal); document.getElementById("resultsSection").style.display = 'block'; } var loanChartInstance = null; // Global variable to hold chart instance function updateChart(yearData, initialPrincipal) { var ctx = document.getElementById('loanChart').getContext('2d'); // Clear previous chart if it exists if (loanChartInstance) { loanChartInstance.destroy(); } // Prepare data for chart var labels = yearData.map(function(d) { return 'Year ' + d.year; }); var scheduledPrincipalSeries = yearData.map(function(d) { return initialPrincipal – d.scheduledPrincipal; }); // Remaining principal after scheduled payments var totalPrincipalSeries = yearData.map(function(d) { return initialPrincipal – d.totalPrincipalRepaid; }); // Remaining principal after total payments // Adjust series to represent cumulative principal paid for easier visualization of repayment var cumulativeScheduledPrincipal = []; var cumulativeTotalPrincipal = []; var currentScheduledSum = 0; var currentTotalSum = 0; yearData.forEach(function(d, index) { currentScheduledSum += d.scheduledPrincipal; cumulativeScheduledPrincipal.push(currentScheduledSum); currentTotalSum += d.totalPrincipalRepaid; cumulativeTotalPrincipal.push(currentTotalSum); }); loanChartInstance = new Chart(ctx, { type: 'line', data: { labels: labels, datasets: [{ label: 'Scheduled Principal Paid', data: cumulativeScheduledPrincipal, borderColor: 'rgb(75, 192, 192)', tension: 0.1, fill: false, spanGaps: true // Connect points even if there's a gap (e.g., loan paid off early) }, { label: 'Total Principal Paid (incl. Prepayments)', data: cumulativeTotalPrincipal, borderColor: 'rgb(255, 99, 132)', tension: 0.1, fill: false, spanGaps: true }] }, options: { responsive: true, maintainAspectRatio: false, scales: { y: { title: { display: true, text: 'Cumulative Principal Paid ($)' }, ticks: { beginAtZero: true, callback: function(value) { return formatCurrency(value); } } }, x: { title: { display: true, text: 'Year' } } }, plugins: { tooltip: { callbacks: { label: function(context) { var label = context.dataset.label || "; if (label) { label += ': '; } if (context.parsed.y !== null) { label += formatCurrency(context.parsed.y); } return label; } } } } } }); } function copyResults() { var wal = document.getElementById("weightedAverageLife").textContent; var totalScheduledPrincipal = document.getElementById("totalScheduledPrincipal").textContent; var averageAnnualRepayment = document.getElementById("averageAnnualRepayment").textContent; var totalRepaymentOverLife = document.getElementById("totalRepaymentOverLife").textContent; var initialPrincipal = document.getElementById("initialPrincipal").value; var interestRate = document.getElementById("interestRate").value; var loanTermYears = document.getElementById("loanTermYears").value; var annualPrepayments = document.getElementById("annualPrepayments").value; var copyText = "Weighted Average Life (WAL) Results:\n\n" + "Weighted Average Life: " + wal + "\n" + "Total Scheduled Principal: " + totalScheduledPrincipal + "\n" + "Average Annual Repayment: " + averageAnnualRepayment + "\n" + "Total Principal Repaid Over Life: " + totalRepaymentOverLife + "\n\n" + "Key Assumptions:\n" + "Initial Principal: " + formatCurrency(parseFloat(initialPrincipal)) + "\n" + "Annual Interest Rate: " + parseFloat(interestRate).toFixed(2) + "%\n" + "Original Loan Term: " + parseInt(loanTermYears) + " years\n" + "Average Annual Prepayment Amount: " + formatCurrency(parseFloat(annualPrepayments)) + "\n\n" + "The Weighted Average Life (WAL) is calculated by summing the product of each period's principal repayment and the time of that repayment, then dividing by the total principal."; navigator.clipboard.writeText(copyText).then(function() { // Success feedback could be added here, e.g., a temporary message var btn = event.target; btn.textContent = 'Copied!'; setTimeout(function() { btn.textContent = 'Copy Results'; }, 2000); }, function(err) { console.error('Could not copy text: ', err); // Fallback for older browsers or environments where clipboard API is restricted var textArea = document.createElement("textarea"); textArea.value = copyText; textArea.style.position = "fixed"; // Avoid scrolling to bottom textArea.style.left = "-9999px"; textArea.style.top = "-9999px"; document.body.appendChild(textArea); textArea.focus(); textArea.select(); try { var successful = document.execCommand('copy'); var msg = successful ? 'Copied!' : 'Copy failed!'; var btn = event.target; btn.textContent = msg; setTimeout(function() { btn.textContent = 'Copy Results'; }, 2000); } catch (err) { console.error('Fallback: Oops, unable to copy', err); } document.body.removeChild(textArea); }); } function resetCalculator() { document.getElementById("initialPrincipal").value = "1000000"; document.getElementById("interestRate").value = "5.0"; document.getElementById("loanTermYears").value = "30"; document.getElementById("annualPrepayments").value = "50000"; // Clear errors document.getElementById("initialPrincipalError").style.display = 'none'; document.getElementById("interestRateError").style.display = 'none'; document.getElementById("loanTermYearsError").style.display = 'none'; document.getElementById("annualPrepaymentsError").style.display = 'none'; // Clear results document.getElementById("weightedAverageLife").textContent = "–"; document.getElementById("totalScheduledPrincipal").textContent = "–"; document.getElementById("averageAnnualRepayment").textContent = "–"; document.getElementById("totalRepaymentOverLife").textContent = "–"; document.getElementById("amortizationTableBody").innerHTML = ""; if (loanChartInstance) { loanChartInstance.destroy(); loanChartInstance = null; } document.getElementById("resultsSection").style.display = 'none'; } // Initial calculation on load document.addEventListener('DOMContentLoaded', function() { // Add Chart.js library dynamically var script = document.createElement('script'); script.src = 'https://cdn.jsdelivr.net/npm/chart.js'; script.onload = function() { // Trigger calculation after chart library is loaded calculateWAL(); }; document.head.appendChild(script); // Add event listeners for real-time updates (optional, but good UX) var inputs = document.querySelectorAll('.loan-calc-container input[type="number"], .loan-calc-container select'); inputs.forEach(function(input) { input.addEventListener('input', function() { // Basic validation before calculating var fieldIsValid = true; if (input.value === " || parseFloat(input.value) parseFloat(input.max))) { fieldIsValid = false; } // More specific checks handled in calculateWAL if (fieldIsValid) { calculateWAL(); } else { // Optionally clear results if an input becomes invalid during typing // document.getElementById("resultsSection").style.display = 'none'; } }); }); });

Leave a Comment